Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.56% first-year return on $52,356 initial cash invested.
25.56%
Cash On Cash
15.56%
Cap Rate
2.41
DSCR
$3,192
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $2,077 expenses = $1,115 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$2,077
Mortgage P&I
28%
$879
Property Taxes
2%
$54
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351